17 photos

Napralam Beach Private Villas

Exclusive villas in peaceful location, 800 meters from beach

from $183,099(฿6,500,000)from $1,526/m²
Baan Tai, เทศบาลนครเกาะสมุย, Ko Samui District, Surat Thani Province, 84330, Thailand Koh Samui, Thailand
VillaPre-sale5 total units5 available units

Key Facts

TypeVilla
CompletionPre-sale — 2027-01
Total Units5
Available Units5
Area120 – 120 m²
Price Range$183,099$211,268
Price per m²$1,526/m²

Description

An exclusive pre-sale offer of just five private villas located in a peaceful and quiet area, just 800 meters from Napralam Beach. This unique project combines privacy, proximity to the sea, and an excellent location, ideal for those seeking a private investment.

Each villa offers two bedrooms and two bathrooms on a plot of 200-270 square meters, with 120 square meters of usable living space (furniture not included). The private and quiet location offers comfort and exclusivity, ideal for both vacation homes and residences.

The villas are presented in a private and tranquil setting, with the opportunity to benefit from proximity to the beach and tourist amenities. Furniture is not included, giving buyers the freedom to design the interiors according to their preferences.

The villas are priced from 6.5 to 7.5 million Thai baht, with the transfer fee split equally between the buyer and seller. This is an excellent investment opportunity-whether for a vacation rental, retirement residence, or holiday home. Reservations are currently open, with only 5 units available.

Available Units

Villa120
$183,099(฿6,500,000)$211,268(฿7,500,000)
5 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$1,763

Annual Net Income

$21,157

Gross Rental Yield

16.0%

Net Rental Yield

11.6%

Value in 5 Years

$245,027

Total 5-Year ROI

92%

Our calculations are based on a conservative scenario - long-term annual rental contract, which provides stable and predictable income with occupancy rates of 88-95%. Short-term rental (daily/weekly via Airbnb, Booking) can generate 30-60% higher income during peak season, but involves higher risks: seasonal occupancy fluctuations (55-75% average), higher management costs, and furniture/turnover expenses. Rental rates are based on Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.

Amenities

Private Pool
Parking
Garden
Beach Access

Location

Baan Tai, เทศบาลนครเกาะสมุย, Ko Samui District, Surat Thani Province, 84330, Thailand

Similar Properties

Price Range

from $183,099(฿6,500,000)

$1,526/m²

Type

Villa

Area

120–120 m²

Completion

2027-01

Available Units

5/5

Interested in this project?